Alliant Energy Corporation (LNT) DCF Valuation
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Alliant Energy Corporation (LNT) Bundle
Discover the true potential of Alliant Energy Corporation (LNT) with our advanced DCF Calculator! Adjust essential assumptions, explore various scenarios, and evaluate how fluctuations influence Alliant Energy's valuation – all within a single Excel template.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,647.7 | 3,416.0 | 3,669.0 | 4,205.0 | 4,027.0 | 4,142.1 | 4,260.4 | 4,382.2 | 4,507.4 | 4,636.2 |
| Revenue Growth, % | 0 | -6.35 | 7.41 | 14.61 | -4.23 | 2.86 | 2.86 | 2.86 | 2.86 | 2.86 |
| EBITDA | 1,476.2 | 1,331.0 | 1,443.0 | 1,572.0 | 1,777.0 | 1,659.1 | 1,706.5 | 1,755.3 | 1,805.4 | 1,857.0 |
| EBITDA, % | 40.47 | 38.96 | 39.33 | 37.38 | 44.13 | 40.05 | 40.05 | 40.05 | 40.05 | 40.05 |
| Depreciation | 567.2 | 615.0 | 657.0 | 671.0 | 676.0 | 697.6 | 717.5 | 738.0 | 759.1 | 780.8 |
| Depreciation, % | 15.55 | 18 | 17.91 | 15.96 | 16.79 | 16.84 | 16.84 | 16.84 | 16.84 | 16.84 |
| EBIT | 909.0 | 716.0 | 786.0 | 901.0 | 1,101.0 | 961.5 | 989.0 | 1,017.3 | 1,046.3 | 1,076.2 |
| EBIT, % | 24.92 | 20.96 | 21.42 | 21.43 | 27.34 | 23.21 | 23.21 | 23.21 | 23.21 | 23.21 |
| Total Cash | 16.3 | 54.0 | 39.0 | 20.0 | 62.0 | 42.3 | 43.5 | 44.7 | 46.0 | 47.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 214.0 | 353.0 | 387.0 | 407.0 | 259.0 | 355.0 | 365.2 | 375.6 | 386.4 | 397.4 |
| Account Receivables, % | 5.87 | 10.33 | 10.55 | 9.68 | 6.43 | 8.57 | 8.57 | 8.57 | 8.57 | 8.57 |
| Inventories | 227.3 | 217.0 | 246.0 | 325.0 | 343.0 | 294.4 | 302.8 | 311.4 | 320.3 | 329.5 |
| Inventories, % | 6.23 | 6.35 | 6.7 | 7.73 | 8.52 | 7.11 | 7.11 | 7.11 | 7.11 | 7.11 |
| Accounts Payable | 422.0 | 377.0 | 436.0 | 756.0 | 611.0 | 560.3 | 576.3 | 592.8 | 609.8 | 627.2 |
| Accounts Payable, % | 11.57 | 11.04 | 11.88 | 17.98 | 15.17 | 13.53 | 13.53 | 13.53 | 13.53 | 13.53 |
| Capital Expenditure | -1,640.1 | -1,366.0 | -1,169.0 | -1,484.0 | -1,854.0 | -1,641.4 | -1,688.4 | -1,736.6 | -1,786.2 | -1,837.3 |
| Capital Expenditure, % | -44.96 | -39.99 | -31.86 | -35.29 | -46.04 | -39.63 | -39.63 | -39.63 | -39.63 | -39.63 |
| Tax Rate, % | 0.56577 | 0.56577 | 0.56577 | 0.56577 | 0.56577 | 0.56577 | 0.56577 | 0.56577 | 0.56577 | 0.56577 |
| EBITAT | 810.8 | 788.0 | 882.9 | 873.0 | 1,094.8 | 933.7 | 960.4 | 987.8 | 1,016.1 | 1,045.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -281.4 | -136.7 | 366.9 | 281.0 | -98.2 | -108.3 | -13.0 | -13.4 | -13.8 | -14.2 |
| WACC, % | 5.91 | 6.1 | 6.1 | 6.04 | 6.09 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -146.3 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | -15 | |||||||||
| Terminal Value | -575 | |||||||||
| Present Terminal Value | -429 | |||||||||
| Enterprise Value | -575 | |||||||||
| Net Debt | 9,642 | |||||||||
| Equity Value | -10,217 | |||||||||
| Diluted Shares Outstanding, MM | 253 | |||||||||
| Equity Value Per Share | -40.34 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real LNT financials.
- Real-World Data: Access to historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect Alliant Energy’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Alliant Energy Corporation (LNT).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable inputs specific to Alliant Energy Corporation (LNT).
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit the needs of Alliant Energy Corporation (LNT).
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Alliant Energy Corporation (LNT).
- Visual Dashboard and Charts: Provides visual representations that summarize key valuation metrics for straightforward analysis of Alliant Energy Corporation (LNT).
How It Works
- Download: Obtain the pre-configured Excel file containing Alliant Energy Corporation’s (LNT) financial data.
- Customize: Modify projections, including revenue growth, EBITDA %, and WACC as per your analysis.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time for accurate insights.
- Test Scenarios: Develop various forecasts and evaluate results instantly for better decision-making.
- Make Decisions: Leverage the valuation outcomes to inform your investment approach.
Why Choose Alliant Energy Corporation (LNT) Calculator?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Alliant Energy Corporation (LNT).
- Flexible Inputs: Modify the highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically determines Alliant Energy Corporation’s (LNT) intrinsic value and Net Present Value.
- Loaded with Data: Features both historical and projected data for reliable analysis.
- High-Quality Insights: Perfect for financial analysts, investors, and business advisors focusing on Alliant Energy Corporation (LNT).
Who Should Use This Product?
- Investors: Evaluate Alliant Energy Corporation’s (LNT) valuation prior to making investment decisions.
- CFOs and Financial Analysts: Enhance valuation workflows and assess financial forecasts for (LNT).
- Startup Founders: Understand the valuation methods applied to established companies like Alliant Energy Corporation (LNT).
- Consultants: Provide comprehensive valuation reports tailored for clients involving (LNT).
- Students and Educators: Utilize real-time data from Alliant Energy Corporation (LNT) to practice and instruct on valuation strategies.
What the Template Contains
- Pre-Filled DCF Model: Alliant Energy Corporation’s (LNT) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital tailored for Alliant Energy Corporation.
- Financial Ratios: Assess Alliant Energy Corporation’s profitability, leverage, and efficiency metrics.
- Editable Inputs: Modify assumptions such as growth rates, margins, and CAPEX to suit your analysis.
- Financial Statements: Comprehensive annual and quarterly reports to facilitate in-depth analysis.
- Interactive Dashboard: Intuitively visualize key valuation metrics and results for Alliant Energy Corporation.